County Profile for Arenac - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 15,000
Total Cost Reports Filed in 2021 1 Total Births 126
Total Cost Reports Submitted 0 Total Deaths 247
Total Cost Reports Settled 1 Net Population Natural Change -121
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 114
Total Cost Reports Audited 0 Total Residual 4
Net Population Change -3

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 4,998,977 Total Charges 49,674,553
Fixed Assets 4,771,563 Contract Allowance 27,740,352
Other Assets 0 Operating Revenue 21,934,201
Total Assets 9,770,540 Operating Expenses 23,342,161
Current Liabilities 6,771,582 Operating Margin -1,407,960
Long Term Liabilities 3,540,390 Other Income 1,302,989
Total Equity -541,432 Other Expense 0
Total Liabilities and Equity 9,770,540 Net Profit or Loss -104,971

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,999 Revenue per Bed $1,044,486 Revenue per Person $1,462
Net Margin per Discharge ($2,632) Net Margin per Bed ($67,046) Net Margin per Person ($94)
Net Profit per Discharge ($196) Net Profit per Bed ($4,999) Net Profit per Person ($7)
Net Fixed Assets per Discharge $8,919 Net Fixed Assets per Bed $227,217 Net Fixed Assets per Bed $318
Long Term Debt per Discharge $6,618 Long Term Debt per Bed $168,590 Long Term Debt per Person $236
Persons per Discharge 0 Persons per Bed 714
Occupancy Rate 20.3 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,881 Net Fixed Assets 2,101 Population Estimate 2,090
Total Revenue 1,923 Long Term Liabilities 1,635 Total Patient Discharges 1,707
Net Margin 2,006 Total Patient Beds 2,147
Net Profit or Loss 2,954

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,431,743 785,753 1.8221
31 Intensive Care Unit 1,311,811 1,337,337 0.9809
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,822,962 2,421,732 1.5786
50 Operating Room 693,994 1,717,276 0.4041
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 407,046 13 Nursing Administration 481,420
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 143,472
04 Employee Benefits 1,841,772 15 Pharmacy 498,085
05 Administrative and General 4,920,524 16 Medical Records and Medical Library 0
06 Maintenance and Repairs 1,013,955 17 Social Services 83,679
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 653,685 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 651,779 20,21,22,23 Education Programs 0
Total General Service Cost Centers 10,695,417

County Profile for Arenac - 2021